Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£22,426£22,476£22,517£22,559£22,602£112,580
Profit Before Tax£-22,426£-22,476£-22,517£-22,559£-22,602£-112,580
Profit After Tax £-22,426£-22,476£-22,517£-22,559£-22,602£-112,580
Change In Property Value£19,045£32,695£41,195£43,667£38,572£175,174
Net Return£-3,381£10,218£18,678£21,108£15,971£62,594
Return From Rental Income (%)-5%-6%-6%-6%-6%-28%
Total Net Return (%)-1%3%5%5%4%15%